LEVELNINE ENGINEERING

Levelnine Engineering design&build for INNOVATION

L-9-E Raya By Pass Bandara Baru 17 Pabean, Juanda. SIDOARJO - East Java - INDONESIA
Telp.+6231-70154-999/ Fax. +6231-867-0589
Jl.Teladan No. 24, Kedung Badak Baru, Bogor, West Java, Indonesia
Telp.+62251-8664 378; Fax.: +6231-867-0589
E-mail : levelnineeng@gmail.com
Prepared by : Andreas Bambang Soewidijo
Direct Phone : +6281-331-616363

REKAPITULASI HARGA
TANGGAL : 19 APRIL, 2016
PROYEK : PEKERJAAN KONTRUKSI BAJA NAV KARAOKE
OWNER :
LOKASI : KETINTANG - SURABAYA
PEKERJAAN KONSTRUKSI BAJA BANGUNAN 3 LANTAI - ATAP KR5.750.40
GAMBAR SESUAI discuss at Kepuh Permai at 12:00 - April 15, 2016

NO. MACAM PEKERJAAN JUMLAH

RP

PEKERJAAN BAJA GUDANG

I. STRUCTURE BAJA 414,832,800 25,349

II. ATAP ZINCALLUME KR5.750.40 54,536,000

III. PEKERJAAN CIVIL - BOR PILE - PILE CAP - SLOOF - PEDESTAL 376,894,200

LUAS LANTAI I 9.53 x 12.42 = 118.4 M2

LUAS LANTAI I 9.53 x 14.82 = 140.79 M2
LUAS LANTAI I 9.53 x 17.22 = 164 M2
TOTAL = 423.19 M2

Total 846,263,000 $0.00

Dibulatkan 846,260,000 $0.00 25,349
Rupiahs US Dollar KG

Notes : Harga belum termasuk ijin2

All included installation on site
Time installation 90 days ( depend on site & wheather)
DP1 40%, at signed agreement
Material BAJA ON Site, DP2 30%
Start Erection Colom, DP3 20%
Balance 10 % after finish works

SURABAYA, 10 MAY, 2016

BAMBANG SOEWIDIJO
PRINCIPAL
0813 3161 6363
LEVELNINE ENGINEERING

All Payment can be transferred to our account below :

MANDIRI Cab. Menanggal - Surabaya BCA Cab. Tropodo - Surabaya
No. Rekening : 142-00-0976261-7 No. Rekening : 5065010019
Atas Nama : Bambang Soewidijo Atas Nama : Bambang Soewidijo
 Jml/ttk Jml.
NO. URAIAN PEKERJAAN SAT. P L T W /plong Yg sama VOLUME Unit Price Total Price TOTAL
(m') (m') (m') (Kg/m') @ (N) VOLUME
I. STRUCTURE BAJA

1 Colom WF 400.200.8.13 kg 8.00 66.00 2.00 4.00 4,224.00 14,500.00 61,248,000.00

- ex. Import SNI/ setara
2 Colom WF 400.200.8.13 kg 12.48 66.00 2.00 1.00 1,647.36 14,500.00 23,886,720.00
- ex. Import SNI/ setara
3 Colom WF 300.150.6,5.9 kg 8.00 36.67 1.00 4.00 1,173.44 14,500.00 17,014,880.00
- ex. Import SNI/ setara
4 Colom WF 300.150.6,5.9 kg 12.48 36.67 1.00 1.00 457.64 14,500.00 6,635,803.20
- ex. Import SNI/ setara
5 Colom WF 200.100.5,5.8 kg 3.50 21.34 4.00 3.00 896.28 14,500.00 12,996,060.00
- ex. Import SNI/ setara
6 Regel Balok WF 150.75.5.7 kg 90.00 14.00 1.00 1.00 1,260.00 14,500.00 18,270,000.00
- ex. Import SNI/ setara
7 Balok WF 400.200.8.13 kg 5.64 66.00 2.00 3.00 2,233.44 14,500.00 32,384,880.00
- ex. Import SNI/ setara
8 Balok WF 300.150.6,5.9 kg 2.79 36.67 2.00 3.00 613.86 14,500.00 8,900,909.10
- ex. Import SNI/ setara
9 Balok WF 250.125.6.9 kg 5.64 29.60 2.00 1.00 333.89 14,500.00 4,841,376.00
- ex. Import SNI/ setara
10 Balok WF 250.125.6.9 kg 2.79 29.60 2.00 1.00 165.17 14,500.00 2,394,936.00
- ex. Import SNI/ setara
11 Balok WF 300.150.6,5.9 kg 2.99 36.67 3.00 2.00 657.86 14,500.00 9,538,967.10
- ex. Import SNI/ setara
12 Balok WF 350.175.7.11 kg 2.99 49.58 1.00 2.00 296.49 14,500.00 4,299,081.80
- ex. Import SNI/ setara
12 Balok WF 300.150.6,5.9 kg 4.77 36.67 3.00 2.00 1,049.50 14,500.00 15,217,683.30
- ex. Import SNI/ setara
13 Balok WF 350.175.7.11 kg 4.77 49.58 1.00 2.00 472.99 14,500.00 6,858,401.40
- ex. Import SNI/ setara
13 Balok WF 300.150.6,5.9 kg 4.33 36.67 3.00 2.00 952.69 14,500.00 13,813,955.70
- ex. Import SNI/ setara
14 Balok WF 350.175.7.11 kg 4.33 49.58 1.00 2.00 429.36 14,500.00 6,225,760.60
- ex. Import SNI/ setara
15 Balok WF 250.125.6.9 kg 9.50 29.60 1.00 2.00 562.40 14,500.00 8,154,800.00
- ex. Import SNI/ setara
15 Balok WF 350.175.7.11 Console Lv.2 kg 2.40 49.58 4.00 1.00 475.97 14,500.00 6,901,536.00
- ex. Import SNI/ setara
16 Balok WF 350.175.7.11 Console Lv.3 kg 4.80 49.58 4.00 1.00 951.94 14,500.00 13,803,072.00
- ex. Import SNI/ setara
17 Balok WF 200.100.5,5.8 Console Lv.4/ TOP kg 4.80 21.34 4.00 3.00 1,229.18 14,500.00 17,823,168.00
- ex. Import SNI/ setara
18 Flange shoes tick 20x500x300 kg 1.00 24.00 3.00 4.00 288.00 14,500.00 4,176,000.00
- ex. SNI
19 Flange shoes tick 15x500x300 Lv.3 kg 1.00 18.00 56.00 2.00 2,016.00 14,500.00 29,232,000.00
- ex. SNI
20 KelekanBalok WF 400.200.8.13 kg 0.90 66.00 2.00 4.00 475.20 14,500.00 6,890,400.00
- ex. Import SNI/ setara
21 Flange kelekan tick 12x933x200 kg 100.00 17.90 1.00 1.00 1,790.00 14,500.00 25,955,000.00
- ex. SNI
22 Bolts & Nuts M19 kg 1,776.00 0.39 1.00 1.00 696.19 17,500.00 12,183,360.00
- ex. SNI
23 Anker M25x800 bh 6.00 1.00 3.00 5.00 90.00 150,000.00 13,500,000.00
- ex. SNI
20 Pengecatan Zincromate+Paint kg 1.00 1.00 2.00 5.00 25,348.84 1,250.00 31,686,049.50
- ex. NIPPON PAINT or Setara 414,832,799.70
 II. ATAP ZINCALLUME KR5.750.40

1 Atap Zincallume KR5.750.40 m² 10.10 18.00 1.00 1.00 2.00 363.60 90,000.00 32,724,000.00
ex. Kepuh Kencana Arum
2 Nok Zincallume 0.40MM m' 18.00 1.00 1.00 1.00 1.00 18.00 90,000.00 1,620,000.00
ex. Kepuh Kencana Arum
3 Truss C80.30.75/ C80.30.100/ R30.45 m² 9.53 18.00 1.00 1.00 1.00 171.54 175,000.00
ex. Kepuh Kencana Arum
4 Talang tegak Ø 4" D m' 12.00 1.00 2.00 4.00 96.00 65,000.00 6,240,000.00
-ex. MASPION
5 Jorongan talang Ø 4" bh 1.00 1.00 2.00 4.00 8.00 25,000.00 200,000.00
- ex. Lokal
6 Talang datar galvalum 0,40MM m' 18.00 1.00 1.00 2.00 36.00 175,000.00 6,300,000.00
- ex. KEPUH KENCANA ARUM
7 Rangka talang L 40 40 3MM m' 18.00 2.76 1.00 2.00 99.36 75,000.00 7,452,000.00
- ex. SNI
54,536,000.00 25,348.84

TOTAL PEKERJAAN 469,368,799.70 25,348.84

Rupiahs US Dollar KG

Catatan :
- EXCLUDED CIVIL WORKS
- ECLUDED STROUSSE WORKS
- TIME FABRICATION & INSTALLATION STEEL CONSTRUCTION 60 DAYS
- Water & Electric Supply by owner

Surabaya, 19 APRIL 2016.

Best Regards,

Bambang Soewidijo
Principal
0813-3161-6363
Levelnine Engineering
 NO. URAIAN PEKERJAAN SAT.

III. PEKERJAAN CIVIL - BOR PILE - PILE CAP - SLOOF - PEDESTAL

1 Pembersihan m²
- lokal
2 Bouwplank m²
- lokal
3 Urugan Tanah( padat w/ doser ) m³
- lokal
4 Strousse - 28 Nos dia 400x17000 m'
- Bb dia 12-10/ dia 8/ K225
5 Pondasi Tapak - 4 Nos 2000x2000x400 m³
- K225/ Bb dia 19/ dia 12-100
6 Pondasi Tapak - 8 Nos 800x2000x400 m³
- K225/ Bb dia 19/ dia 12-100
7 Pedestal - 12 Nos 500x300x500 m³
- K225
8 Batu kali m³
- lokal
9 Sloof 200x400 m'
- K225/ dia 13-6/ dia 8-150

TOTAL PEKERJAAN

Catatan :
- EXCLUDED CIVIL WORKS
- ECLUDED STROUSSE WORKS
- TIME FABRICATION & INSTALLATION STEEL CONSTRUCTION 30 DAYS
- Water & Electric Supply by owner

Surabaya, 10 MAY, 2016.

Best Regards,

Bambang Soewidijo
Principal
0813-3161-6363
Levelnine Engineering
 Jml/ttk Jml.
P L T W /plong Yg sama VOLUME
(m') (m') (m') (Kg/m') @ (N)

16.80 9.50 1.00 1.00 1.00 159.60

88.40 1.00 1.00 1.00 1.00 88.40

1.00 1.00 1.00 -

476.00 1.20 1.00 1.00 1.00 571.20

6.40 1.20 1.00 1.00 1.00 7.68

5.12 1.20 1.00 1.00 1.00 6.14

0.90 1.20 1.00 1.00 1.00 1.08

- 1.00 1.00 1.00 1.00 -

88.40 1.20 1.00 1.00 1.00 106.08

Unit Price Total Price TOTAL
VOLUME

2,500 399,000

60,000 5,304,000

95,000 -

473,000 270,177,600

4,500,000 34,560,000

4,500,000 27,648,000

4,500,000 4,860,000

725,000 -

320,000 33,945,600

376,894,200
376,894,200 -
Rupiahs US Dollar KG